EX-99.1 2 merc-ex991_6.htm EX-99.1 merc-ex991_6.htm

 

 

EXHIBIT 99.1

For Immediate Release

MERCER INTERNATIONAL INC. REPORTS SECOND QUARTER AND FIRST HALF 2019
RESULTS AND ANNOUNCES QUARTERLY CASH DIVIDEND OF $0.1375

 

Selected Highlights

 

Second quarter net income of $10.3 million ($0.16 per share) and Operating EBITDA* of $70.0 million

 

First half 2019 net income of $61.9 million ($0.94 per share) and Operating EBITDA of $193.8 million

 

NEW YORK, NY, August 1, 2019 ‑ Mercer International Inc. (Nasdaq: MERC) today reported second quarter 2019 Operating EBITDA increased to $70.0 million from $60.5 million in the second quarter of 2018 and decreased from $123.8 million in the first quarter of 2019.

 

For the second quarter of 2019, net income decreased to $10.3 million, or $0.16 per share, from $16.8 million, or $0.26 per share, in the second quarter of 2018 and $51.6 million, or $0.79 per basic share and $0.78 per diluted share, in the first quarter of 2019.  

 

In the first half of 2019, Operating EBITDA increased by 21% to $193.8 million from $159.9 million in the same period of 2018. In the first half of 2019, net income increased to $61.9 million from $42.4 million in the same period of 2018.

 

Mr. David M. Gandossi, the Chief Executive Officer, stated: "Our second quarter results reflect an overall weakening of pulp markets resulting from weak demand for certain paper grades in China and high producer inventories. As a result of the decline in pulp prices in China during the current quarter of 2019, we recorded a non-cash write down of inventories at our Canadian mills of $6.9 million.

 

Overall, I am pleased with our mills strong production this quarter and the acquisition of MPR continues to materially increase our production, revenues and scope of operations."

 

____________________

*Operating EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States ("GAAP") and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. See page 6 of the financial tables included in this press release for a reconciliation of net income to Operating EBITDA.


 

 


 

Page 2

 

Consolidated Financial Results: Lower pulp and lumber sales realizations

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(in thousands, except per share amounts)

 

Revenues

$

425,753

 

 

$

483,950

 

 

$

346,532

 

 

$

909,703

 

 

$

714,435

 

Operating income

$

37,810

 

 

$

93,552

 

 

$

37,476

 

 

$

131,362

 

 

$

113,524

 

Operating EBITDA

$

69,958

 

 

$

123,799

 

 

$

60,490

 

 

$

193,757

 

 

$

159,857

 

Loss on settlement of debt

$

 

 

$

 

 

$

 

 

$

 

 

$

(21,515)

(1)

Legal cost award

$

 

 

$

 

 

$

 

 

$

 

 

$

(6,951)

 

Net income

$

10,259

 

 

$

51,616

 

 

$

16,755

 

 

$

61,875

 

 

$

42,404

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.16

 

 

$

0.79

 

 

$

0.26

 

 

$

0.94

 

 

$

0.65

 

Diluted

$

0.16

 

 

$

0.78

 

 

$

0.26

 

 

$

0.94

 

 

$

0.65

 

______________

(1)

Redemption of 7.75% senior notes due 2022.

 

In the second quarter of 2019 our operating income decreased to $37.8 million from $93.6 million in the first quarter of 2019, and was generally flat from $37.5 million in the same quarter of 2018. The decrease in the current quarter over the prior quarter is primarily due to lower pulp sales realizations and higher maintenance costs arising from scheduled maintenance downtime at our 50% joint venture Cariboo mill. Compared to the same quarter of 2018 lower maintenance costs, higher energy and pulp sales volumes and lower per unit fiber costs were mostly offset by lower pulp and lumber sales realizations.   

 

Segment Results

Pulp: Strong production offset by lower pulp sales realizations

Three Months Ended June 30

 

 

2019

 

 

2018

 

 

(in thousands)

 

Pulp revenues

$

359,205

 

 

$

279,939

 

Energy and chemical revenues

$

25,594

 

 

$

11,693

 

Operating income

$

42,251

 

 

$

36,976

 

 

In the second quarter of 2019 pulp segment operating income increased by approximately 14% to $42.3 million from $37.0 million in the same quarter of 2018. Maintenance costs were significantly lower in the current quarter as our 50% joint venture Cariboo mill had 15 days of scheduled maintenance downtime (approximately 7,500 ADMTs) compared to our mills having 37 days (approximately 55,400 ADMTs) in the same period of the prior year. Excluding the impact of the shuts, production increased in the current quarter due to the inclusion of MPR and overall strong operating performance from all our mills. The higher production contributed to a higher sales volume in the current quarter. The NBSK pulp realized sales price decreased by approximately 15% to $699 per ADMT in the second quarter of 2019 from $821 per ADMT in the same quarter of the prior year due to high producer inventory levels.

 

Energy and chemical revenues increased by approximately 119% to $25.6 million in the second quarter of 2019 from $11.7 million in the same quarter of 2018 when one turbine at each of our Stendal and Celgar mills was taken offline for scheduled maintenance.

 

 


 

Page 3

 

Per unit fiber costs decreased in the current quarter by approximately 10% from the same quarter of 2018 due to the positive impact of a stronger dollar on our euro and Canadian dollar denominated fiber costs and lower per unit fiber costs for our German mills.  In Germany, the fiber market was stable due to the continued availability of storm and beetle damaged wood while the market in Celgar's fiber procurement basket remained tight due to strong demand.

 

Wood Products: Lower per unit fiber costs more than offset by lower lumber sales realizations  

Three Months Ended June 30,

 

 

2019

 

 

2018

 

 

(in thousands)

 

Lumber revenues

$

35,322

 

 

$

48,991

 

Energy revenues

$

2,788

 

 

$

3,255

 

Wood residual revenues

$

1,342

 

 

$

2,654

 

Operating income (loss)

$

(89

)

 

$

4,322

 

 

In the second quarter of 2019 our wood products segment had an operating loss of $0.1 million compared to operating income of $4.3 million in the same quarter of 2018. Average lumber sales realizations decreased by approximately 20% to $348 per Mfbm in the second quarter of 2019 from approximately $433 per Mfbm in the same quarter of 2018 primarily due to weakening in the U.S. lumber markets which started in the second half of 2018 as a result of high customer inventory levels. European lumber pricing also declined due to an increase in the supply of lumber processed from beetle and storm damaged wood which generally obtains lower prices. In the current quarter, per unit fiber costs decreased by approximately 24% from the same quarter of 2018 primarily as a result of the availability of storm and beetle damaged wood and the positive impact of a stronger dollar on our euro denominated fiber costs.

 

Consolidated ‑ Six Months Ended June 30, 2019 Compared to Six Months Ended June 30, 2018

Total revenues for the first half of 2019 increased by approximately 27% to $909.7 million from $714.4 million in the first half of 2018 primarily due to the inclusion of the results of MPR and higher pulp and energy sales volumes partially offset by lower product sales realizations.

 

Costs and expenses in the first half of 2019 increased by approximately 30% to $778.3 million from $600.9 million in the first half of 2018 primarily due to the inclusion of MPR costs and higher pulp sales volumes partially offset by lower maintenance costs, the positive impact of a stronger dollar on our euro denominated costs and expenses and lower per unit fiber costs.  

 

For the first half of 2019, our net income increased to $61.9 million, or $0.94 per share, after giving effect to costs of $28.5 million, or $0.44 per basic and $0.43 per diluted share, for the redemption of senior notes and the NAFTA legal cost award from $42.4 million in the same period of 2018.

 

 


 

Page 4

 

In the first half of 2019, Operating EBITDA increased by approximately 21% to $193.8 million from $159.9 million in the same period of 2018 primarily due to lower maintenance costs, higher energy and pulp sales volumes, lower per unit fiber costs and the inclusion of MPR partially offset by lower pulp and lumber sales realizations.

 

Outlook

We currently expect pulp markets to moderately strengthen with improved pricing in the later part of the year. We currently believe that pulp producer inventories will decline in the third quarter of 2019 as a result of customary summer producer downtime along with steady demand in Europe and North America and moderately higher demand from paper producers in China.

 

We currently expect lumber pricing in the later part of the year to modestly increase due to seasonal increased demand from the U.S. lumber market.

 

In the third quarter of 2019, our pulp mills have 10 days of scheduled maintenance downtime, or approximately 12,300 ADMTs. The Peace River mill had previously been scheduled for 58 days of maintenance downtime commencing in the third quarter of 2019 to undertake certain boiler replacements and upgrade work. Such work has now been rescheduled to 2020 primarily due to a delay in the delivery of parts.

 

In the third quarter we will also continue to be focused on realizing upon the identified synergies at MPR, and continue to expect to realize about $15 to $20 million of synergies this year.

 

Quarterly Dividend

A quarterly dividend of $0.1375 per share will be paid on October 2, 2019 to all shareholders of record on September 25, 2019. Future dividends will be subject to Board approval and may be adjusted as business and industry conditions warrant.

 

Earnings Release Call

In conjunction with this release, Mercer International Inc. will host a conference call, which will be simultaneously broadcast live over the Internet. Management will host the call, which is scheduled for August 2, 2019 at 10:00 AM (Eastern Daylight Time). Listeners can access the conference call live and archived for 30 days over the Internet at https://edge.media-server.com/mmc/p/cobfhvk4 or through a link on the company's home page at https://www.mercerint.com. Please allow 15 minutes prior to the call to visit the site and download and install any necessary audio software.

 

Mercer International Inc. is a global forest products company with operations in Germany and Canada with consolidated annual production capacity of 2.2 million tonnes of pulp and 550 million board feet of lumber. To obtain further information on the company, please visit its web site at https://www.mercerint.com.

 


 

Page 5

 

 

The preceding includes forward looking statements which involve known and unknown risks and uncertainties which may cause our actual results in future periods to differ materially from forecasted results. Words such as "expects", "anticipates", "projects", "intends", "designed", "will", "believes", "estimates", "may", "could" and variations of such words and similar expressions are intended to identify such forward-looking statements. Among those factors which could cause actual results to differ materially are the following: the highly cyclical nature of our business, raw material costs, our level of indebtedness, competition, foreign exchange and interest rate fluctuations, our use of derivatives, expenditures for capital projects, environmental regulation and compliance, disruptions to our production, market conditions and other risk factors listed from time to time in our SEC reports.

 

APPROVED BY:

 

Jimmy S.H. Lee

Executive Chairman

(604) 684-1099

 

David M. Gandossi

Chief Executive Officer

(604) 684-1099

 

-FINANCIAL TABLES FOLLOW-

 


 


 

Summary Financial Highlights

 

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(in thousands, except per share amounts)

 

Pulp segment revenues

$

384,799

 

 

$

436,474

 

 

$

291,632

 

 

$

821,273

 

 

$

605,867

 

Wood products segment revenues

 

39,452

 

 

 

44,439

 

 

 

54,900

 

 

 

83,891

 

 

 

108,568

 

Corporate and other revenues

 

1,502

 

 

 

3,037

 

 

 

 

 

 

 

4,539

 

 

 

 

 

Total revenues

$

425,753

 

 

$

483,950

 

 

$

346,532

 

 

$

909,703

 

 

$

714,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment operating income

$

42,251

 

 

$

93,520

 

 

$

36,976

 

 

$

135,771

 

 

$

111,030

 

Wood products segment operating income (loss)

 

(89

)

 

 

1,620

 

 

 

4,322

 

 

 

1,531

 

 

 

7,304

 

Corporate and other operating loss

 

(4,352

)

 

 

(1,588

)

 

 

(3,822

)

 

 

(5,940

)

 

 

(4,810)

 

Total operating income

$

37,810

 

 

$

93,552

 

 

$

37,476

 

 

$

131,362

 

 

$

113,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp segment depreciation and amortization

$

29,849

 

 

$

28,023

 

 

$

21,127

 

 

$

57,872

 

 

$

42,650

 

Wood products segment depreciation and amortization

 

2,010

 

 

 

1,911

 

 

 

1,779

 

 

 

3,921

 

 

 

3,465

 

Corporate and other depreciation and amortization

 

289

 

 

 

313

 

 

 

108

 

 

 

602

 

 

 

218

 

Total depreciation and amortization

$

32,148

 

 

$

30,247

 

 

$

23,014

 

 

$

62,395

 

 

$

46,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

$

69,958

 

 

$

123,799

 

 

$

60,490

 

 

$

193,757

 

 

$

159,857

 

Loss on settlement of debt

$

 

 

$

 

 

$

 

 

$

 

 

$

(21,515)

(1)

Legal cost award

$

 

 

$

 

 

$

 

 

$

 

 

$

(6,951)

 

Provision for income taxes

$

(10,433

)

 

$

(24,424

)

 

$

(8,461

)

 

$

(34,857

)

 

$

(18,042)

 

Net income

$

10,259

 

 

$

51,616

 

 

$

16,755

 

 

$

61,875

 

 

$

42,404

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.16

 

 

$

0.79

 

 

$

0.26

 

 

$

0.94

 

 

$

0.65

 

Diluted

$

0.16

 

 

$

0.78

 

 

$

0.26

 

 

$

0.94

 

 

$

0.65

 

Common shares outstanding at period end

 

65,629

 

 

 

65,651

 

 

 

65,202

 

 

 

65,629

 

 

 

65,202

 

______________

(1)

Redemption of 7.75% senior notes due 2022.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)


 

 


 

 

 

Summary Operating Highlights

Q2

 

Q1

 

Q2

 

YTD

 

YTD

 

 

2019

 

2019

 

2018

 

2019

 

2018

 

Pulp Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp production ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

452.8

 

 

460.6

 

 

309.7

 

 

913.4

 

 

674.2

 

NBHK

 

89.4

 

 

78.6

 

 

 

 

 

168.0

 

 

 

 

Annual maintenance downtime ('000 ADMTs)

 

7.5

 

 

 

 

55.4

 

 

7.5

 

 

55.4

 

Annual maintenance downtime (days)

 

15

 

 

 

 

37

 

 

15

 

 

37

 

Pulp sales ('000 ADMTs)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

438.5

 

 

466.9

 

 

338.3

 

 

905.4

 

 

705.4

 

NBHK

 

81.5

 

 

87.8

 

 

 

 

 

169.4

 

 

 

 

Average NBSK pulp list prices ($/ADMT)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

997

 

 

1,105

 

 

1,200

 

 

1,051

 

 

1,148

 

China

 

653

 

 

710

 

 

910

 

 

682

 

 

910

 

North America

 

1,292

 

 

1,380

 

 

1,310

 

 

1,336

 

 

1,272

 

Average NBHK pulp list prices ($/ADMT)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China

 

635

 

 

687

 

 

800

 

 

661

 

 

799

 

North America

 

1,100

 

 

1,180

 

 

1,125

 

 

1,140

 

 

1,101

 

Average pulp sales realizations ($/ADMT)(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NBSK

 

699

 

 

757

 

 

821

 

 

729

 

 

801

 

NBHK

 

618

 

 

656

 

 

 

 

 

638

 

 

 

 

Energy production ('000 MWh)

 

575.4

(3)

 

560.5

(3)

 

294.7

 

 

1,135.8

(3)

 

732.7

 

Energy sales ('000 MWh)

 

231.9

(3)

 

211.8

(3)

 

84.6

 

 

443.7

(3)

 

260.3

 

Average energy sales realizations ($/MWh)

 

93

 

 

94

 

 

99

 

 

94

 

 

104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumber production (MMfbm)

 

100.8

 

110.7

 

 

111.9

 

 

211.5

 

214.6

 

Lumber sales (MMfbm)

 

101.5

 

109.2

 

113.1

 

 

210.7

 

228.2

 

Average lumber sales realizations ($/Mfbm)

 

348

 

359

 

433

 

 

354

 

426

 

Energy production and sales ('000 MWh)

 

24.1

 

22.4

 

25.6

 

 

46.4

 

46.2

 

Average energy sales realizations ($/MWh)

116

 

119

 

127

 

118

 

131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Spot Currency Exchange Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ / €(4)

1.1237

 

1.1354

 

1.1922

 

1.1293

 

1.2103

 

$ / C$(4)

0.7475

 

0.7521

 

 

0.7750

 

0.7497

 

0.7826

 

_____________

(1)

Source: RISI pricing report.

(2)

Sales realizations after customer discounts, rebates and other selling concessions. Incorporates the effect of pulp price variations occurring between the order and shipment dates.

(3)

Excludes energy production and sales relating to our 50% joint venture interest in the Cariboo mill which is accounted for as an equity investment.

(4)

Average Federal Reserve Bank of New York Noon Buying Rates over the reporting period.

 

 

 

 

 

 

 

(2)

 

 

 


 

MERCER INTERNATIONAL INC.

 

INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 

 

 

Three Months Ended

June 30

 

 

Six Months Ended

June 30

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues

 

$

425,753

 

 

$

346,532

 

 

$

909,703

 

 

$

714,435

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

 

336,433

 

 

 

271,134

 

 

 

679,466

 

 

 

525,419

 

Cost of sales depreciation and amortization

 

 

32,038

 

 

 

22,906

 

 

 

62,174

 

 

 

46,115

 

Selling, general and administrative expenses

 

 

19,472

 

 

 

15,016

 

 

 

36,701

 

 

 

29,377

 

Operating income

 

 

37,810

 

 

 

37,476

 

 

 

131,362

 

 

 

113,524

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(18,369

)

 

 

(12,128

)

 

 

(36,920

)

 

 

(24,243

)

Loss on settlement of debt

 

 

 

 

 

 

 

 

 

 

 

(21,515

)

Legal cost award

 

 

 

 

 

 

 

 

 

 

 

(6,951

)

Other income (expenses)

 

 

1,251

 

 

 

(132

)

 

 

2,290

 

 

 

(369

)

Total other expenses, net

 

 

(17,118

)

 

 

(12,260

)

 

 

(34,630

)

 

 

(53,078

)

Income before provision for income taxes

 

 

20,692

 

 

 

25,216

 

 

 

96,732

 

 

 

60,446

 

Provision for income taxes

 

 

(10,433

)

 

 

(8,461

)

 

 

(34,857

)

 

 

(18,042

)

Net income

 

$

10,259

 

 

$

16,755

 

 

$

61,875

 

 

$

42,404

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.16

 

 

$

0.26

 

 

$

0.94

 

 

$

0.65

 

Dividends declared per common share

 

$

0.1375

 

 

$

0.1250

 

 

$

0.2625

 

 

$

0.2500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


 


 

MERCER INTERNATIONAL INC.

 

INTERIM CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

 

 

 

June 30,

 

 

December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

257,322

 

 

$

240,491

 

Accounts receivable

 

 

273,502

 

 

 

252,692

 

Inventories

 

 

286,839

 

 

 

303,813

 

Prepaid expenses and other

 

 

20,229

 

 

 

13,703

 

Total current assets

 

 

837,892

 

 

 

810,699

 

Property, plant and equipment, net

 

 

1,031,696

 

 

 

1,029,257

 

Investment in joint ventures

 

 

57,659

 

 

 

62,574

 

Intangible assets, net

 

 

55,795

 

 

 

53,927

 

Operating lease right-of-use assets

 

 

14,087

 

 

 

 

Other long-term assets

 

 

31,183

 

 

 

17,904

 

Deferred income tax

 

 

1,465

 

 

 

1,374

 

Total assets

 

$

2,029,777

 

 

$

1,975,735

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and other

 

$

222,272

 

 

$

194,484

 

Pension and other post-retirement benefit obligations

 

 

831

 

 

 

904

 

Total current liabilities

 

 

223,103

 

 

 

195,388

 

Debt

 

 

983,644

 

 

 

1,041,389

 

Pension and other post-retirement benefit obligations

 

 

26,291

 

 

 

25,829

 

Finance lease liabilities

 

 

23,229

 

 

 

24,669

 

Operating lease liabilities

 

 

11,610

 

 

 

 

Other long-term liabilities

 

 

14,394

 

 

 

13,924

 

Deferred income tax

 

 

100,981

 

 

 

93,107

 

Total liabilities

 

 

1,383,252

 

 

 

1,394,306

 

Shareholders’ equity

 

 

 

 

 

 

 

 

Common shares $1 par value; 200,000,000 authorized; 65,629,000 issued and outstanding (2018 – 65,202,000)

 

 

65,598

 

 

 

65,171

 

Additional paid-in capital

 

 

342,815

 

 

 

342,438

 

Retained earnings

 

 

345,934

 

 

 

301,990

 

Accumulated other comprehensive loss

 

 

(107,822

)

 

 

(128,170

)

Total shareholders’ equity

 

 

646,525

 

 

 

581,429

 

Total liabilities and shareholders’ equity

 

$

2,029,777

 

 

$

1,975,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)


 


 

MERCER INTERNATIONAL INC.

 

INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

 

Three Months Ended

June 30

 

 

Six Months Ended

June 30

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

10,259

 

 

$

16,755

 

 

$

61,875

 

 

$

42,404

 

Adjustments to reconcile net income to cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

32,148

 

 

 

23,014

 

 

 

62,395

 

 

 

46,333

 

Deferred income tax provision

 

 

426

 

 

 

1,204

 

 

 

4,065

 

 

 

6,016

 

Loss on settlement of debt

 

 

 

 

 

 

 

 

 

 

 

21,515

 

Defined benefit pension plans and other post-retirement benefit plan expense

 

 

860

 

 

 

432

 

 

 

1,716

 

 

 

871

 

Stock compensation expense

 

 

1,202

 

 

 

1,759

 

 

 

857

 

 

 

1,952

 

Foreign exchange transaction losses

 

 

9,505

 

 

 

347

 

 

 

9,242

 

 

 

524

 

Other

 

 

740

 

 

 

964

 

 

 

1,444

 

 

 

1,607

 

Defined benefit pension plans and other post-retirement benefit plan contributions

 

 

(270

)

 

 

(60

)

 

 

(1,428

)

 

 

(105

)

Changes in working capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

32,204

 

 

 

13,475

 

 

 

(24,149

)

 

 

8,343

 

Inventories

 

 

(869

)

 

 

(12,221

)

 

 

20,272

 

 

 

(19,043

)

Accounts payable and accrued expenses

 

 

4,197

 

 

 

36,906

 

 

 

4,024

 

 

 

54,933

 

Other

 

 

(1,681

)

 

 

3,170

 

 

 

(9,406

)

 

 

(3,228

)

Net cash from (used in) operating activities

 

 

88,721

 

 

 

85,745

 

 

 

130,907

 

 

 

162,122

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(24,979

)

 

 

(28,655

)

 

 

(44,368

)

 

 

(44,839

)

Purchase of intangible assets

 

 

(179

)

 

 

(153

)

 

 

(495

)

 

 

(320

)

Other

 

 

(82

)

 

 

67

 

 

 

(343

)

 

 

67

 

Net cash from (used in) investing activities

 

 

(25,240

)

 

 

(28,741

)

 

 

(45,206

)

 

 

(45,092

)

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of senior notes

 

 

 

 

 

 

 

 

 

 

 

(317,439

)

Proceeds from (repayment of) revolving credit facilities, net

 

 

(24,732

)

 

 

17,665

 

 

 

(58,404

)

 

 

37,736

 

Dividend payments

 

 

(8,206

)

 

 

(8,147

)

 

 

(8,206

)

 

 

(16,274

)

Repurchase of common shares

 

 

(754

)

 

 

 

 

 

(754

)

 

 

 

Payment of debt issuance costs

 

 

(248

)

 

 

 

 

 

(757

)

 

 

(1,390

)

Proceeds from government grants

 

 

 

 

 

 

 

 

6,320

 

 

 

 

Other

 

 

(6,067

)

 

 

(771

)

 

 

(6,929

)

 

 

(1,619

)

Net cash from (used in) financing activities

 

 

(40,007

)

 

 

8,747

 

 

 

(68,730

)

 

 

(298,986

)

Effect of exchange rate changes on cash and cash equivalents

 

 

614

 

 

 

(9,835

)

 

 

(140

)

 

 

(9,300

)

Net increase (decrease) in cash and cash equivalents

 

 

24,088

 

 

 

55,916

 

 

 

16,831

 

 

 

(191,256

)

Cash and cash equivalents, beginning of period

 

 

233,234

 

 

 

213,566

 

 

 

240,491

 

 

 

460,738

 

Cash and cash equivalents, end of period

 

$

257,322

 

 

$

269,482

 

 

$

257,322

 

 

$

269,482

 

 

 

 

 

(5)

 

 

 


 

MERCER INTERNATIONAL INC.

 

COMPUTATION OF OPERATING EBITDA

(Unaudited)

(In thousands)

 

Operating EBITDA is defined as operating income plus depreciation and amortization and non-recurring capital asset impairment charges. Management uses Operating EBITDA as a benchmark measurement of its own operating results, and as a benchmark relative to its competitors. Management considers it to be a meaningful supplement to operating income as a performance measure primarily because depreciation expense and non-recurring capital asset impairment charges are not an actual cash cost, and depreciation expense varies widely from company to company in a manner that management considers largely independent of the underlying cost efficiency of our operating facilities. In addition, we believe Operating EBITDA is commonly used by securities analysts, investors and other interested parties to evaluate our financial performance.

 

Operating EBITDA does not reflect the impact of a number of items that affect our net income, including financing costs and the effect of derivative instruments. Operating EBITDA is not a measure of financial performance under GAAP, and should not be considered as an alternative to net income or income from operations as a measure of performance, nor as an alternative to net cash from operating activities as a measure of liquidity. The following tables set forth the net income to Operating EBITDA:

 

 

Q2

 

 

Q1

 

 

Q2

 

 

YTD

 

 

YTD

 

 

2019

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net income

$

10,259

 

 

$

51,616

 

 

$

16,755

 

 

$

61,875

 

 

$

42,404

 

Provision for income taxes

 

10,433

 

 

 

24,424

 

 

 

8,461

 

 

 

34,857

 

 

 

18,042

 

Interest expense

 

18,369

 

 

 

18,551

 

 

 

12,128

 

 

 

36,920

 

 

 

24,243

 

Loss on settlement of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

21,515

 

Legal cost award

 

 

 

 

 

 

 

 

 

 

 

 

 

6,951

 

Other (income) expenses

 

(1,251

)

 

 

(1,039

)

 

 

132

 

 

 

(2,290

)

 

 

369

 

Operating income

 

37,810

 

 

 

93,552

 

 

 

37,476

 

 

 

131,362

 

 

 

113,524

 

Add: Depreciation and amortization

 

32,148

 

 

 

30,247

 

 

 

23,014

 

 

 

62,395

 

 

 

46,333

 

Operating EBITDA

$

69,958

 

 

$

123,799

 

 

$

60,490

 

 

$

193,757

 

 

$

159,857

 

 

 

 

 

 

 

 

 

 

 

 

(6)